Loan calculator

Annuity / fixed payments

Total 20874.96 EUR

Month	Starting balance	Repayment	Interest paid	Principal paid	Balance
1	20000.00	579.86	46.67	533.19	19466.81
2	19466.81	579.86	45.42	534.44	18932.37
3	18932.37	579.86	44.18	535.68	18396.69
4	18396.69	579.86	42.93	536.93	17859.76
5	17859.76	579.86	41.67	538.19	17321.57
6	17321.57	579.86	40.42	539.44	16782.13
7	16782.13	579.86	39.16	540.70	16241.43
8	16241.43	579.86	37.90	541.96	15699.47
9	15699.47	579.86	36.63	543.23	15156.24
10	15156.24	579.86	35.36	544.50	14611.74
11	14611.74	579.86	34.09	545.77	14065.97
12	14065.97	579.86	32.82	547.04	13518.93
13	13518.93	579.86	31.54	548.32	12970.61
14	12970.61	579.86	30.26	549.60	12421.01
15	12421.01	579.86	28.98	550.88	11870.13
16	11870.13	579.86	27.70	552.16	11317.97
17	11317.97	579.86	26.41	553.45	10764.52
18	10764.52	579.86	25.12	554.74	10209.78
19	10209.78	579.86	23.82	556.04	9653.74
20	9653.74	579.86	22.53	557.33	9096.41
21	9096.41	579.86	21.22	558.64	8537.77
22	8537.77	579.86	19.92	559.94	7977.83
23	7977.83	579.86	18.61	561.25	7416.58
24	7416.58	579.86	17.31	562.55	6854.03
25	6854.03	579.86	15.99	563.87	6290.16
26	6290.16	579.86	14.68	565.18	5724.98
27	5724.98	579.86	13.36	566.50	5158.48
28	5158.48	579.86	12.04	567.82	4590.66
29	4590.66	579.86	10.71	569.15	4021.51
30	4021.51	579.86	9.38	570.48	3451.03
31	3451.03	579.86	8.05	571.81	2879.22
32	2879.22	579.86	6.72	573.14	2306.08
33	2306.08	579.86	5.38	574.48	1731.60
34	1731.60	579.86	4.04	575.82	1155.78
35	1155.78	579.86	2.70	577.16	578.62
36	578.62	579.86	1.35	578.51	0.00